[SCOMIES] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 153.0%
YoY- 142.4%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 330,368 49,531 89,892 101,013 110,902 117,036 116,665 18.09%
PBT 31,033 2,275 6,259 53,819 10,573 16,886 13,507 14.21%
Tax -7,517 -1,514 -1,525 2,446 12,858 -1,720 -1,798 25.68%
NP 23,516 761 4,734 56,265 23,431 15,166 11,709 11.78%
-
NP to SH 25,069 -646 5,273 55,368 22,842 14,515 10,661 14.64%
-
Tax Rate 24.22% 66.55% 24.36% -4.54% -121.61% 10.19% 13.31% -
Total Cost 306,852 48,770 85,158 44,748 87,471 101,870 104,956 18.70%
-
Net Worth 632,582 373,244 629,830 909,355 1,001,601 887,027 896,994 -5.42%
Dividend
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 9,190 -
Div Payout % - - - - - - 86.21% -
Equity
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 632,582 373,244 629,830 909,355 1,001,601 887,027 896,994 -5.42%
NOSH 2,341,775 717,777 732,361 733,350 720,576 733,080 735,241 20.33%
Ratio Analysis
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.12% 1.54% 5.27% 55.70% 21.13% 12.96% 10.04% -
ROE 3.96% -0.17% 0.84% 6.09% 2.28% 1.64% 1.19% -
Per Share
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.10 6.90 12.27 13.77 15.39 15.96 15.87 -1.87%
EPS 1.07 -0.09 0.72 7.55 3.12 1.98 1.45 -4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.27 0.52 0.86 1.24 1.39 1.21 1.22 -21.41%
Adjusted Per Share Value based on latest NOSH - 733,350
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 67.77 10.16 18.44 20.72 22.75 24.01 23.93 18.09%
EPS 5.14 -0.13 1.08 11.36 4.69 2.98 2.19 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
NAPS 1.2976 0.7656 1.292 1.8653 2.0546 1.8195 1.84 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.68 0.34 0.43 0.38 0.55 0.52 1.20 -
P/RPS 4.82 0.00 3.50 2.76 3.57 3.26 7.56 -6.94%
P/EPS 63.55 0.00 59.72 5.03 17.35 26.26 82.76 -4.13%
EY 1.57 0.00 1.67 19.87 5.76 3.81 1.21 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 2.52 0.00 0.50 0.31 0.40 0.43 0.98 16.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 18/11/13 30/11/12 23/08/11 23/08/10 11/08/09 12/08/08 14/08/07 -
Price 0.705 0.38 0.33 0.50 0.58 0.52 1.16 -
P/RPS 5.00 0.00 2.69 3.63 3.77 3.26 7.31 -5.88%
P/EPS 65.89 0.00 45.83 6.62 18.30 26.26 80.00 -3.05%
EY 1.52 0.00 2.18 15.10 5.47 3.81 1.25 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 2.61 0.00 0.38 0.40 0.42 0.43 0.95 17.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment